Digia
5.42 EUR -2.52%7,174 investors are following this company
Digia is an IT consulting company. The company specializes in system integration, web analysis, and internal processes that concern efficiency and decision management. The company's services are used in a number of sectors, from the financial sector to the grocery trade and the energy sector. The largest presence in the Nordic domestic market. Digia is headquartered in Helsinki.
P/E (24e)
10.01
EV/EBIT (adj.) (24e)
7.99
EV/S (24e)
0.79
Dividend yield-% (24e)
3.51 %
Target price
6.40 EUR
Recommendation
Accumulate
Updated
9.5.2024
NASDAQ Helsinki
DIGIA
Daily low / high price
5.34 / 5.56
EUR
Market cap
145.38M EUR
Turnover
30.15K EUR
Volume
5.6K
Business risk
Valuation risk
Current
Previous
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Ingman Development Oy Ab | 29.5 % | 29.5 % |
Etola Oy | 12.8 % | 12.8 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Robert Ingman | 14.05.2024 | 2,948EUR |
Robert Ingman | 14.05.2024 | 7,617EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 139.0 | 155.9 | 170.8 | 192.0 | 201.6 | 208.2 | 215.5 | 222.0 |
growth-% | 5.5 % | 12.1 % | 9.5 % | 12.5 % | 5.0 % | 3.3 % | 3.5 % | 3.0 % |
EBITDA | 20.2 | 22.2 | 19.8 | 21.1 | 23.9 | 25.3 | 26.3 | 26.5 |
EBIT (adj.) | 16.0 | 17.7 | 15.9 | 17.1 | 19.9 | 21.2 | 22.5 | 20.6 |
EBIT | 14.1 | 14.7 | 12.7 | 13.8 | 16.9 | 18.4 | 20.1 | 20.6 |
Profit before taxes | 13.5 | 14.6 | 12.1 | 12.4 | 15.1 | 17.3 | 19.6 | 20.6 |
Net income | 10.6 | 11.8 | 9.6 | 9.9 | 12.1 | 13.9 | 15.7 | 16.5 |
EPS (adj.) | 0.47 | 0.55 | 0.48 | 0.47 | 0.54 | 0.60 | 0.66 | 0.62 |
growth-% | 48.3 % | 18.3 % | -13.3 % | -2.7 % | 16.2 % | 10.9 % | 9.3 % | -6.1 % |
Dividend | 0.15 | 0.17 | 0.17 | 0.17 | 0.19 | 0.21 | 0.22 | 0.31 |
Dividend ratio | 37.8 % | 38.6 % | 47.4 % | 46.2 % | 42.1 % | 40.6 % | 37.6 % | 50.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 14.5 % | 14.2 % | 11.6 % | 11.0 % | 11.9 % | 12.1 % | 12.2 % | 11.9 % |
EBIT-% (adj.) | 11.5 % | 11.3 % | 9.3 % | 8.9 % | 9.9 % | 10.2 % | 10.4 % | 9.3 % |
EBIT-% | 10.1 % | 9.4 % | 7.5 % | 7.2 % | 8.4 % | 8.8 % | 9.3 % | 9.3 % |
ROE | 18.7 % | 18.3 % | 13.8 % | 13.5 % | 15.3 % | 15.9 % | 16.2 % | 15.4 % |
ROI | 16.7 % | 15.9 % | 12.7 % | 12.8 % | 15.0 % | 15.7 % | 18.0 % | 19.3 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 7.52 | 7.04 | 5.71 | 5.40 | 5.42 | 5.42 | 5.42 | 5.42 |
Shares | 26.8 | 26.7 | 26.7 | 26.8 | 26.8 | 26.8 | 26.8 | 26.8 |
Market cap | 201.7 | 188.2 | 152.4 | 144.8 | 145.4 | 145.4 | 145.4 | 145.4 |
Enterprise value | 212.2 | 198.8 | 170.0 | 169.6 | 159.3 | 147.9 | 135.8 | 123.2 |
EV/S | 1.5 | 1.3 | 1.0 | 0.9 | 0.8 | 0.7 | 0.6 | 0.6 |
EV/EBITDA | 10.5 | 9.0 | 8.6 | 8.0 | 6.7 | 5.9 | 5.2 | 4.6 |
EV/EBIT (adj.) | 13.3 | 11.2 | 10.7 | 9.9 | 8.0 | 7.0 | 6.0 | 6.0 |
EV/EBIT | 15.0 | 13.5 | 13.4 | 12.3 | 9.4 | 8.0 | 6.8 | 6.0 |
P/E (adj.) | 16.1 | 12.7 | 11.9 | 11.6 | 10.0 | 9.0 | 8.3 | 8.8 |
P/E | 19.0 | 16.0 | 15.9 | 14.7 | 12.0 | 10.5 | 9.3 | 8.8 |
P/B | 3.3 | 2.8 | 2.1 | 1.9 | 1.8 | 1.6 | 1.4 | 1.3 |
P/S | 1.5 | 1.2 | 0.9 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 |
Dividend yield | 2.0 % | 2.4 % | 3.0 % | 3.2 % | 3.5 % | 3.9 % | 4.1 % | 5.7 % |
Equity ratio | 50.2 % | 47.6 % | 44.4 % | 44.9 % | 48.5 % | 50.7 % | 62.6 % | 64.2 % |
Gearing ratio | 17.3 % | 15.7 % | 24.8 % | 32.8 % | 16.7 % | 2.8 % | -9.4 % | -19.8 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 47.8 | 41.0 | 53.2 | 192.0 | 53.6 | 51.2 | 43.6 | 53.1 | 201.6 |
EBITDA | 4.6 | 4.5 | 6.1 | 21.1 | 6.5 | 5.9 | 5.2 | 6.4 | 23.9 |
EBIT | 2.7 | 2.7 | 4.3 | 13.8 | 4.8 | 4.1 | 3.4 | 4.6 | 16.9 |
Profit before taxes | 2.4 | 2.4 | 3.7 | 12.4 | 4.3 | 3.7 | 3.0 | 4.2 | 15.1 |
Net income | 1.9 | 1.9 | 3.1 | 9.9 | 3.4 | 2.9 | 2.4 | 3.4 | 12.1 |
ShowingAll content types
IT service sector Q1 summary: Revenue and profitability down from a strong comparison period, but some defensive wins in profitability as well
Digia Oyj: Digia Plc - Managers' Transactions - Robert Ingman
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools